Valuation CapitaLand Ascendas REIT Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 16:25:02 03/07/2026 +03			5-day change	1st Jan Change
1.670 ^EUR	+0.26%		-1.76%	-7.22%

06-12	CapitaLand Ascendas REIT Reallocates SG$30.9 Million to Debt Repayment	MT
06-09	Mun Siong Engineering Names Group CFO; Shares Plunge 22%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,384	11,519	13,313	11,309	13,052	12,438	-	-
Change	-	-6.98%	15.57%	-15.05%	15.41%	-4.7%	-	-
Enterprise Value (EV) ¹	18,704	18,091	20,258	18,296	20,163	20,282	20,438	20,655
Change	-	-3.28%	11.98%	-9.69%	10.2%	0.59%	0.77%	1.06%
P/E	12.8x	15.3x	77.2x	15x	16.7x	15.9x	15.2x	14.5x
PBR	1.24x	1.16x	1.34x	1.13x	1.24x	1.07x	1.07x	1.06x
PEG	-	-0.7x	-1x	0x	-12.64x	-2.03x	2.96x	2.97x
Capitalization / Revenue	10.1x	8.52x	9x	7.43x	8.48x	7.53x	7.15x	6.88x
EV / Revenue	15.3x	13.4x	13.7x	12x	13.1x	12.3x	11.7x	11.4x
EV / EBITDA	22.8x	20.8x	22x	19.2x	20.9x	19.2x	18.3x	17.8x
EV / EBIT	22.8x	20.8x	22x	19.2x	20.9x	19.3x	18.4x	18x
EV / FCF	30.5x	20.3x	25.8x	20.7x	21.1x	1,648x	22.5x	21.8x
FCF Yield	3.27%	4.93%	3.88%	4.84%	4.74%	0.06%	4.44%	4.6%
Dividend per Share ²	0.1526	0.158	0.1516	0.152	0.15	0.1527	0.1578	0.1641
Rate of return	5.17%	5.77%	5%	5.92%	5.3%	6.13%	6.34%	6.59%
EPS ²	0.2297	0.1789	0.0393	0.1718	0.1695	0.1562	0.1642	0.1723
Distribution rate	66.4%	88.3%	386%	88.5%	88.5%	97.8%	96.1%	95.3%
Net sales ¹	1,226	1,353	1,480	1,523	1,539	1,652	1,740	1,809
EBITDA ¹	819.9	868	920.4	951.3	963.5	1,058	1,119	1,160
EBIT ¹	819.9	868	920.4	951.3	963.5	1,051	1,109	1,145
Net income ¹	957	760.4	178.5	764.1	769.7	729.9	780.8	823.6
Net Debt ¹	6,320	6,572	6,946	6,987	7,111	7,844	8,000	8,217
Reference price ²	2.950	2.740	3.030	2.570	2.830	2.490	2.490	2.490
Nbr of stocks (in thousands)	4,197,930	4,203,991	4,393,607	4,400,309	4,611,952	4,995,215	-	-
Announcement Date	2/8/22 A	2/2/23 A	2/1/24 A	2/6/25 A	2/5/26 A	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	40.79x	15.78x	16.35x	5.13%	59.53B
UNIBAIL-RODAMCO-WESTFIELD SE	9.33x	12.62x	15.75x	5.32%	17.02B
SEGRO PLC	11.08x	22.71x	26.71x	3.73%	15.9B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.78B
KLÉPIERRE	10.03x	13.26x	15.96x	5.5%	11.69B
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.75x	30.66x	2.73%	10.93B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	10.51B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	9.16B
VORNADO REALTY TRUST	-2029x	8.39x	20.01x	1.85%	7.63B
Average	-207.75x	14.57x	20.01x	4.27%	17.46B
Weighted average by Cap.	-74.02x	15.39x	19.12x	4.62%